Viaplay Group AB (publ) (STO:VPLAY.B)
Sweden
· Delayed Price · Currency is SEK 0.5890
-0.0310 (-5.00%)
Apr 25, 2025, 5:29 PM CET
Viaplay Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 18,107 | 18,490 | 18,567 | 15,691 | 12,661 | 12,003 | Upgrade
|
| Revenue Growth (YoY) | -3.62% | -0.41% | 18.33% | 23.93% | 5.48% | -15.50% | Upgrade
|
| Cost of Revenue | 15,992 | 16,459 | 17,265 | 13,048 | 9,447 | 8,813 | Upgrade
|
| Gross Profit | 2,115 | 2,031 | 1,302 | 2,643 | 3,214 | 3,190 | Upgrade
|
| Selling, General & Admin | 2,331 | 2,345 | 2,639 | 3,163 | 2,662 | 2,362 | Upgrade
|
| Other Operating Expenses | -46 | -54 | -171 | -161 | -86 | -95 | Upgrade
|
| Operating Expenses | 2,285 | 2,291 | 2,468 | 3,002 | 2,576 | 2,267 | Upgrade
|
| Operating Income | -170 | -260 | -1,166 | -359 | 638 | 923 | Upgrade
|
| Interest Expense | -375 | -380 | -319 | -137 | -115 | -80 | Upgrade
|
| Interest & Investment Income | 53 | 53 | 71 | 32 | 11 | 10 | Upgrade
|
| Earnings From Equity Investments | 153 | 151 | 63 | 275 | 40 | 100 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,083 | 1,083 | 52 | 6 | -9 | 34 | Upgrade
|
| Other Non Operating Income (Expenses) | -42 | - | - | - | - | -15 | Upgrade
|
| EBT Excluding Unusual Items | 702 | 647 | -1,299 | -183 | 565 | 972 | Upgrade
|
| Merger & Restructuring Charges | 1 | - | - | - | - | - | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -187 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | -74 | - | Upgrade
|
| Asset Writedown | - | - | - | -2 | -15 | -2 | Upgrade
|
| Other Unusual Items | -1,211 | -439 | -9,224 | 510 | - | 2,305 | Upgrade
|
| Pretax Income | -508 | 208 | -10,523 | 325 | 476 | 3,088 | Upgrade
|
| Income Tax Expense | 116 | 102 | -776 | 2 | 111 | 218 | Upgrade
|
| Earnings From Continuing Operations | -624 | 106 | -9,747 | 323 | 365 | 2,870 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | -40 | -643 | Upgrade
|
| Net Income to Company | -624 | 106 | -9,747 | 323 | 325 | 2,227 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | 9 | Upgrade
|
| Net Income | -624 | 106 | -9,747 | 323 | 325 | 2,236 | Upgrade
|
| Net Income to Common | -624 | 106 | -9,747 | 323 | 325 | 2,236 | Upgrade
|
| Net Income Growth | - | - | - | -0.61% | -85.47% | 279.63% | Upgrade
|
| Shares Outstanding (Basic) | 4,592 | 4,110 | 78 | 78 | 77 | 67 | Upgrade
|
| Shares Outstanding (Diluted) | 4,592 | 4,110 | 78 | 78 | 77 | 68 | Upgrade
|
| Shares Change (YoY) | 536.74% | 5154.07% | 0.00% | 1.55% | 13.84% | 0.27% | Upgrade
|
| EPS (Basic) | -0.14 | 0.03 | -124.60 | 4.13 | 4.24 | 33.20 | Upgrade
|
| EPS (Diluted) | -0.14 | 0.03 | -124.61 | 4.13 | 4.22 | 33.05 | Upgrade
|
| EPS Growth | - | - | - | -2.15% | -87.23% | 278.62% | Upgrade
|
| Free Cash Flow | -1,203 | -2,042 | -3,507 | -3,187 | 261 | 1,379 | Upgrade
|
| Free Cash Flow Per Share | -0.26 | -0.50 | -44.83 | -40.74 | 3.39 | 20.38 | Upgrade
|
| Gross Margin | 11.68% | 10.98% | 7.01% | 16.84% | 25.39% | 26.58% | Upgrade
|
| Operating Margin | -0.94% | -1.41% | -6.28% | -2.29% | 5.04% | 7.69% | Upgrade
|
| Profit Margin | -3.45% | 0.57% | -52.50% | 2.06% | 2.57% | 18.63% | Upgrade
|
| Free Cash Flow Margin | -6.64% | -11.04% | -18.89% | -20.31% | 2.06% | 11.49% | Upgrade
|
| EBITDA | -77 | -162 | -1,063 | -260 | 751 | 1,069 | Upgrade
|
| EBITDA Margin | -0.43% | -0.88% | -5.73% | -1.66% | 5.93% | 8.91% | Upgrade
|
| D&A For EBITDA | 93 | 98 | 103 | 99 | 113 | 146 | Upgrade
|
| EBIT | -170 | -260 | -1,166 | -359 | 638 | 923 | Upgrade
|
| EBIT Margin | -0.94% | -1.41% | -6.28% | -2.29% | 5.04% | 7.69% | Upgrade
|
| Effective Tax Rate | - | 49.04% | - | 0.61% | 23.32% | 7.06% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.